investorscraft@gmail.com

Intrinsic ValueShenzhen Nanshan Power Co., Ltd. (000037.SZ)

Previous Close$9.28
Intrinsic Value
Upside potential
Previous Close
$9.28

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Shenzhen Nanshan Power operates as a specialized utility company focused on power generation and heating services in China's Guangdong province. The company's core revenue model centers on operating natural gas-fired cogeneration power plants that simultaneously produce electricity and thermal energy, primarily utilizing gas turbines with waste heat recovery systems. This integrated approach provides operational efficiency while serving both grid electricity demands and industrial heating requirements in the economically vital Shenzhen region. Beyond its primary utility operations, the company has diversified into complementary segments including fuel trading, sludge treatment services, and technical advisory services for power plant construction and maintenance. The company maintains a strategic position within China's regulated electricity sector, operating critical infrastructure assets that support regional economic development while navigating the evolving energy policy landscape. Its involvement in environmental services such as sludge drying and pollution control technology demonstrates an adaptive approach to China's increasing environmental regulations. The company's market position is characterized by its regional focus, technological specialization in gas-fired generation, and diversified service offerings that create multiple revenue streams beyond traditional power sales.

Revenue Profitability And Efficiency

The company reported revenue of CNY 443.0 million for the period, achieving net income of CNY 21.9 million, translating to a net margin of approximately 4.9%. Operating cash flow was negative at CNY -37.6 million, while capital expenditures amounted to CNY -16.3 million, indicating potential timing differences in cash collection or working capital requirements. The diluted earnings per share stood at CNY 0.0363, reflecting modest profitability relative to the company's market capitalization.

Earnings Power And Capital Efficiency

With a market capitalization of approximately CNY 3.42 billion, the company's earnings yield based on net income is approximately 0.6%. The negative operating cash flow position suggests current earnings may not fully represent sustainable cash generation capacity. The company's capital allocation appears focused on maintaining existing operations rather than significant expansion, as evidenced by the moderate capital expenditure level relative to overall financial scale.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with cash and equivalents of CNY 479.0 million against total debt of CNY 270.7 million, indicating a conservative financial structure. The cash position substantially exceeds outstanding debt, providing financial flexibility and reducing near-term refinancing risks. This conservative leverage profile is typical for regulated utility operations where stable cash flow generation supports debt service capabilities.

Growth Trends And Dividend Policy

The company maintained a zero dividend policy for the period, retaining all earnings for operational needs or potential reinvestment. Growth trends appear modest, consistent with the mature nature of regional utility operations. The company's diversification into environmental services and fuel trading represents strategic initiatives to develop ancillary revenue streams beyond core power generation activities.

Valuation And Market Expectations

Trading with a beta of 0.60, the stock demonstrates lower volatility than the broader market, characteristic of utility sector investments. The current valuation reflects market expectations for stable, regulated returns rather than high growth. The price-to-earnings multiple implied by current market capitalization and earnings suggests investors price the stock considering its utility characteristics and regional market position.

Strategic Advantages And Outlook

The company's strategic advantages include its established infrastructure in the economically dynamic Shenzhen region and expertise in gas-fired cogeneration technology. The outlook remains tied to regional energy demand growth and China's energy policy direction, particularly regarding natural gas utilization and environmental standards. The diversification into environmental services positions the company to benefit from increasing regulatory focus on pollution control and waste management initiatives.

Sources

Company financial reportsStock exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount